10317 Preston Vineyard Dr Frisco, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,509
Zestimate
$65,096
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $352
- Occupancy
- 51%
$20k
$60k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,858
Profit
Revenue
$65,096
Operating Expenses
$27,298
Operating Income
$37,798
Net Effective Rent
$29,940
Profit (Cash Flow)
$7,858
$14,220
Cash Investment
Renos & Furnishing
$14,120
Setup Costs
$100
Total
$14,220
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
55.26%
Payback Period Days
660
Property Overview
Loading...